[EG] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[EG] EG INDUSTRIES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 69.05%
YoY- 40.71%
Quarter Report
Latest QR
Upcoming QR
EG's Result
EG's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,348,101 1,358,160 1,313,685 1,297,788 1,114,442 1,088,527 1,014,149 20.95%
PBT 41,009 23,080 18,717 17,254 10,027 16,899 15,516 91.50%
Tax -2,568 388 -223 -53 148 -417 -436 227.20%
NP 38,441 23,468 18,494 17,201 10,175 16,482 15,080 86.92%
-
NP to SH 38,441 23,468 18,494 17,201 10,175 16,482 15,080 86.92%
-
Tax Rate 6.26% -1.68% 1.19% 0.31% -1.48% 2.47% 2.81% -
Total Cost 1,309,660 1,334,692 1,295,191 1,280,587 1,104,267 1,072,045 999,069 19.83%
-
Net Worth 450,968 431,768 412,805 404,370 381,437 377,805 387,215 10.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 450,968 431,768 412,805 404,370 381,437 377,805 387,215 10.72%
NOSH 431,873 430,873 426,873 416,975 416,475 416,475 380,254 8.88%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.85% 1.73% 1.41% 1.33% 0.91% 1.51% 1.49% -
ROE 8.52% 5.44% 4.48% 4.25% 2.67% 4.36% 3.89% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 316.87 320.85 311.87 311.31 283.40 282.36 267.15 12.08%
EPS 9.04 5.54 4.39 4.13 2.59 4.28 3.97 73.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.02 0.98 0.97 0.97 0.98 1.02 2.60%
Adjusted Per Share Value based on latest NOSH - 416,975
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 288.18 290.33 280.82 277.42 238.23 232.69 216.79 20.96%
EPS 8.22 5.02 3.95 3.68 2.18 3.52 3.22 87.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.964 0.923 0.8824 0.8644 0.8154 0.8076 0.8277 10.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.14 1.22 0.54 0.47 0.505 0.58 0.58 -
P/RPS 0.36 0.38 0.17 0.15 0.18 0.21 0.22 38.98%
P/EPS 12.62 22.01 12.30 11.39 19.52 13.57 14.60 -9.28%
EY 7.93 4.54 8.13 8.78 5.12 7.37 6.85 10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.20 0.55 0.48 0.52 0.59 0.57 53.29%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 31/05/23 20/02/23 29/11/22 30/08/22 24/05/22 25/02/22 -
Price 1.51 1.20 0.86 0.48 0.50 0.535 0.55 -
P/RPS 0.48 0.37 0.28 0.15 0.18 0.19 0.21 73.78%
P/EPS 16.71 21.64 19.59 11.63 19.32 12.51 13.85 13.37%
EY 5.98 4.62 5.11 8.60 5.18 7.99 7.22 -11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.18 0.88 0.49 0.52 0.55 0.54 90.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment